2.052
Revenue¥B
3.766
3.939
4.149
4.285
4.486
4.554
4.689
4.799
4.914
5.025
2.269
2.30%
3.53%
47
29.49
Revenue growth%
1.13
3.39
2.00
0.40
1.97
4.91
5.70
4.73
5.27
5.82
22.13
5.27
4.06
38
9.63
Gross margin%
9.85
9.36
10.23
12.51
11.87
8.89
7.13
5.38
4.77
3.57
14.15
5.38
9.12
13
27.73
Operating margin%
7.30
10.10
10.86
13.00
13.93
15.94
15.98
18.20
16.37
16.49
17.20
16.37
14.93
39
5.19
Net margin%
15.48
14.58
15.34
17.22
19.05
20.72
18.75
18.35
16.13
18.85
5.77
18.75
17.78
21
17.24
P/E ratio (avg)x
22.02
24.58
24.19
28.49
31.63
32.10
30.73
30.36
32.18
33.82
11.69
32.10
30.54
92
9.284
EV/EBITx
25.51
26.80
25.53
23.93
24.80
23.72
22.98
22.12
24.21
24.54
8.917
23.72
24.37
33
6.92
FCF yield (avg)%
18.14
15.88
17.88
15.39
15.59
17.95
15.03
14.95
12.36
10.50
17.68
14.95
15.49
12
12.20
FCF margin%
31.85
30.49
31.62
30.25
31.83
31.43
28.81
25.88
23.37
21.37
4.38
25.88
30.37
89
0.815
FCF / Net incomex
1.152
1.335
1.452
1.618
1.542
1.682
1.737
1.811
2.009
2.256
0.105
1.811
1.650
82
10.94
ROIC%
0.40
0.40
2.92
1.24
0.40
0.40
0.89
0.40
0.40
2.28
23.04
0.40
0.40
15
15.70
Return on equity%
19.64
22.00
19.11
20.04
17.81
20.80
21.24
20.40
19.76
19.20
4.25
20.40
19.90
12
28.00
Return on assets%
3.25
4.50
1.85
3.00
4.74
1.96
3.73
2.80
4.68
7.37
12.05
3.73
3.49
78
129.44
EPS¥
97.01
99.01
107.73
99.41
108.70
116.73
112.09
113.78
117.17
133.52
132.78
4.20%
3.03%
—
15.29
EPS growth%
4.64
3.48
0.99
2.02
4.59
3.32
5.50
4.12
3.76
3.40
4.13
3.76
3.62
27
40.82
Bookvalue per sh¥
46.34
50.95
58.30
58.37
67.20
65.05
63.65
70.66
70.79
74.29
167.68
2.03%
4.45%
—
27.42
FCF per share¥
270.32
310.69
310.24
362.78
368.08
429.96
437.83
452.56
516.73
587.36
163.30
9.80%
9.92%
—
87.85
Dividend per sh¥
130.32
130.53
150.65
150.80
144.77
167.22
181.91
198.55
215.37
206.75
39.91
7.39%
4.75%
—
28.99
Div yield (avg)%
0.80
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.07
0.40
0.40
43
16.56
Payout ratio%
22.98
25.97
25.61
25.19
27.22
26.49
26.30
28.39
26.20
26.33
27.63
26.33
26.25
68
19.04
Shares (diluted)M
35.05
35.56
35.95
40.64
48.84
58.10
58.24
64.32
74.39
78.65
19.40
10.00%
9.16%
89
5.54
Buyback yield%
19.92
20.18
21.83
19.44
20.96
21.74
19.67
18.47
18.51
21.09
14.94
19.67
20.05
12
0.745
D/E ratiox
0.713
0.764
0.699
0.635
0.686
0.678
0.690
0.718
0.799
0.755
0.293
0.718
0.706
22
0.683
Enterprise value¥B
5.420
5.436
5.466
5.341
4.894
4.788
4.839
4.539
5.075
4.998
3.573
0.42%
(1.17%)
61
1.235
LT debt¥B
1.039
1.104
1.131
1.221
1.198
1.219
1.337
1.324
1.349
1.271
2.605
1.19%
1.68%
83
Revenue
¥5.025B
3.53%
1.00×
Cost of revenue
¥3.518B
3.64%
1.01×
Operating expenses
¥584.6M
3.83%
1.03×
Property and equipment
16.67%
Spread over hurdle
(0.05%)